ZIP Investment Score
34
095130300
Purchase Price Calculator
Maximum purchase price
$577,062
Cost breakdown
+
HUD FMR$4,190
Market rent$4,360
Est. payment standard (103%)Used$4,300
-
Loan amount$461,649
Down payment$115,412
Rate6.50%
Term30 years
-
Property taxes-$577
Insurance-$175
Utilities$0
HOA$0
Management-$430
=
Calculation mode
Hold period projections
Annual appreciation rate
+$68,110(59.0% ROI)
Projected value
Return breakdown
Property appreciation+$44,371
Loan principal paid down+$16,540
Rental cash flow+$7,200
+$117,326(101.7% ROI)
Projected value
Return breakdown
Property appreciation+$75,831
Loan principal paid down+$29,495
Rental cash flow+$12,000
+$255,907(221.7% ROI)
Projected value
Return breakdown
Property appreciation+$161,626
Loan principal paid down+$70,281
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.28
1 BR1.16
2 BR0.96
3 BR0.97
4 BR1.06
0.700.800.901.001.101.201.30aligned range
FY 2023-2027
- FMR
- FY2027
- Market rent
- last ~365 days
- Property value
- --
- Tax rate
- --
- Mortgage rate
- --